[PIE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -96.35%
YoY- -79.47%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 579,285 385,768 255,611 119,725 662,241 399,960 247,422 75.86%
PBT 45,732 16,709 10,617 2,656 79,956 44,416 26,407 43.97%
Tax -9,666 -3,876 -2,381 -552 -22,366 -10,652 -6,609 28.69%
NP 36,066 12,833 8,236 2,104 57,590 33,764 19,798 48.88%
-
NP to SH 36,066 12,833 8,236 2,104 57,590 33,764 19,798 48.88%
-
Tax Rate 21.14% 23.20% 22.43% 20.78% 27.97% 23.98% 25.03% -
Total Cost 543,219 372,935 247,375 117,621 604,651 366,196 227,624 78.11%
-
Net Worth 372,520 349,478 341,795 329,626 72,009 340,251 321,007 10.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 134,414 134,414 26,882 - 19,151 19,201 19,198 263.82%
Div Payout % 372.69% 1,047.41% 326.41% - 33.26% 56.87% 96.97% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,520 349,478 341,795 329,626 72,009 340,251 321,007 10.38%
NOSH 384,042 384,041 76,808 70,133 76,606 76,806 76,795 191.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23% 3.33% 3.22% 1.76% 8.70% 8.44% 8.00% -
ROE 9.68% 3.67% 2.41% 0.64% 79.98% 9.92% 6.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.84 100.45 332.79 170.71 864.47 520.74 322.18 -39.56%
EPS 9.39 3.34 11.00 3.00 15.00 43.96 25.78 -48.84%
DPS 35.00 35.00 35.00 0.00 25.00 25.00 25.00 25.01%
NAPS 0.97 0.91 4.45 4.70 0.94 4.43 4.18 -62.06%
Adjusted Per Share Value based on latest NOSH - 70,133
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.84 100.45 66.56 31.17 172.44 104.14 64.43 75.85%
EPS 9.39 3.34 2.14 0.55 15.00 8.79 5.16 48.78%
DPS 35.00 35.00 7.00 0.00 4.99 5.00 5.00 263.77%
NAPS 0.97 0.91 0.89 0.8583 0.1875 0.886 0.8359 10.37%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.68 1.84 12.50 13.50 10.70 6.49 5.53 -
P/RPS 1.11 1.83 3.76 7.91 1.24 1.25 1.72 -25.22%
P/EPS 17.89 55.06 116.57 450.00 14.23 14.76 21.45 -11.34%
EY 5.59 1.82 0.86 0.22 7.03 6.77 4.66 12.83%
DY 20.83 19.02 2.80 0.00 2.34 3.85 4.52 175.64%
P/NAPS 1.73 2.02 2.81 2.87 11.38 1.47 1.32 19.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 -
Price 1.98 1.88 2.37 13.14 11.06 8.59 5.95 -
P/RPS 1.31 1.87 0.71 7.70 1.28 1.65 1.85 -20.47%
P/EPS 21.08 56.26 22.10 438.00 14.71 19.54 23.08 -5.83%
EY 4.74 1.78 4.52 0.23 6.80 5.12 4.33 6.18%
DY 17.68 18.62 14.77 0.00 2.26 2.91 4.20 159.57%
P/NAPS 2.04 2.07 0.53 2.80 11.77 1.94 1.42 27.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment